39.99
Revenue₹M
33.10
34.88
36.49
38.79
40.11
42.08
44.00
46.04
48.23
50.57
44.53
4.74%
5.10%
78
2.40
Revenue growth%
7.70
10.07
7.50
8.80
10.88
8.88
7.89
6.73
9.30
12.14
26.97
8.88
8.84
70
24.07
Gross margin%
5.13
6.19
3.92
2.50
4.58
4.18
2.83
1.29
1.91
0.40
6.87
1.91
3.38
76
27.42
Operating margin%
19.37
17.09
14.14
12.23
13.86
15.96
14.00
15.93
18.68
20.57
20.05
15.96
15.94
79
26.42
Net margin%
21.47
19.38
21.10
22.78
21.54
23.45
24.98
25.40
28.28
28.44
10.61
25.40
23.12
19
18.19
P/E ratio (avg)x
29.22
29.70
32.29
31.18
29.55
27.68
26.49
28.75
28.63
25.70
18.57
27.68
28.99
83
11.72
EV/EBITx
37.84
38.31
39.84
37.67
38.74
36.89
34.77
34.92
35.77
34.68
32.08
34.92
37.28
47
27.62
FCF yield (avg)%
19.41
19.74
17.62
20.44
21.23
18.72
17.02
15.42
15.40
17.98
23.03
17.02
18.35
29
3.93
FCF margin%
8.35
7.36
5.14
7.17
8.28
5.55
4.97
5.11
3.91
1.43
15.89
4.97
5.34
53
0.657
FCF / Net incomex
0.982
1.021
0.922
0.873
0.820
0.885
0.895
0.856
0.842
0.902
0.974
0.885
0.890
58
29.11
ROIC%
10.47
7.90
10.23
8.34
9.89
8.33
10.34
7.81
6.87
5.03
27.94
7.81
8.34
9
23.86
Return on equity%
18.91
21.41
24.34
23.88
22.27
24.00
26.86
25.71
27.32
30.03
5.97
26.86
24.17
85
13.17
Return on assets%
23.86
24.88
26.33
25.63
28.10
30.65
33.01
34.45
36.82
34.81
7.79
34.45
29.37
12
8.90
EPS₹
8.18
8.79
10.44
10.27
11.27
11.39
11.45
13.51
13.46
16.00
9.84
7.26%
7.14%
—
8.22
EPS growth%
15.89
17.82
18.97
18.92
19.99
22.86
20.47
22.92
25.65
25.51
23.47
22.92
20.23
95
7.24
Bookvalue per sh₹
6.17
6.53
6.38
6.49
6.51
5.58
4.83
4.63
4.90
4.93
5.16
(5.39%)
(3.50%)
—
2.36
FCF per share₹
11.21
12.03
11.68
12.21
13.59
12.69
13.69
14.06
15.60
17.29
3.30
4.92%
4.97%
—
2.21
Dividend per sh₹
7.78
8.60
9.59
10.75
12.07
13.03
12.64
14.91
15.65
16.49
7.05
6.45%
9.18%
—
4.98
Div yield (avg)%
13.50
16.01
17.57
18.01
18.95
20.57
18.82
19.57
20.74
22.13
6.32
20.57
18.89
82
22.52
Payout ratio%
11.96
9.01
6.35
4.56
3.62
4.35
6.69
5.46
4.67
3.76
14.95
4.67
5.07
30
5.418
Shares (diluted)M
4.467
4.254
3.879
4.067
4.251
4.051
4.257
4.301
3.827
3.564
5.478
(3.46%)
(2.64%)
90
6.97
Buyback yield%
0.99
2.63
0.40
1.92
1.76
0.40
2.80
4.33
2.94
2.57
3.59
2.80
2.25
45
0.702
D/E ratiox
1.950
2.354
2.679
2.727
2.978
3.429
3.611
3.636
4.327
5.011
1.107
3.636
3.204
94
59.58
Enterprise value₹M
18.81
19.71
18.33
19.41
17.33
17.92
17.80
17.59
18.94
19.27
29.03
2.15%
(1.27%)
14
40.06
LT debt₹M
36.95
36.30
34.51
40.72
47.53
52.39
60.43
63.28
69.71
79.29
42.78
10.78%
8.56%
48
Revenue
₹50.57M
5.10%
1.00×
Cost of revenue
₹23.24M
5.06%
1.00×
Operating expenses
₹10.78M
5.09%
1.00×
Goodwill & intangibles
16.55%